{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038500","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"038500","name":"삼표시멘트","market":"KOSDAQ","sector":"기타 비금속 광물제품 제조업","lastPrice":6700,"marketCap":723039250200,"sharesOutstanding":107916306,"asOf":"2026-09-26T15:09:35.361Z"},"valuation":{"fiscalYear":2025,"per":17.72,"perTtm":20.32,"ttmPeriod":"25Q3~26Q2","pbr":0.92,"psr":1.07,"evEbitda":7.22,"ev":1121582188286,"fcff":67091829412,"fcffYield":0.0598,"roe":0.0529,"revenueGrowth":{"y1":-0.144,"y3":-0.0209,"y5":0.045},"operatingIncomeGrowth":{"y1":-0.2631,"y3":0.0251,"y5":0.0442},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.959Z"},"price":{"high52w":20200,"low52w":2950,"fromHigh":-0.6683,"returns":[{"label":"1개월","value":-0.1476},{"label":"3개월","value":-0.1976},{"label":"6개월","value":-0.5912},{"label":"1년","value":1.1003},{"label":"3년","value":1.0489},{"label":"5년","value":0.2713}]},"dividends":[{"fiscalYear":2025,"dps":121,"yieldPct":2.52,"payoutPct":31.84},{"fiscalYear":2024,"dps":110,"yieldPct":3.59,"payoutPct":17.87},{"fiscalYear":2023,"dps":100,"yieldPct":3.14,"payoutPct":31.75},{"fiscalYear":2022,"dps":90,"yieldPct":2.47,"payoutPct":32.01},{"fiscalYear":2021,"dps":75,"yieldPct":1.56,"payoutPct":39.57},{"fiscalYear":2020,"dps":75,"yieldPct":1.93,"payoutPct":58.66},{"fiscalYear":2019,"dps":50,"yieldPct":1.33,"payoutPct":28.89},{"fiscalYear":2017,"dps":50,"yieldPct":1.64,"payoutPct":14.79}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":576027307973,"operatingIncome":745232264,"netIncome":-4346817131,"controllingNetIncome":-4339986163,"ebitda":53381678805,"fcff":-7032815434,"cfo":52203481851,"capex":71151536976,"totalAssets":1306846596555,"totalLiabilities":685801934425,"totalEquity":621044662130,"cash":81007503427,"totalDebt":498634940973},{"fiscalYear":2019,"statement":"연결","revenue":595485609978,"operatingIncome":48058637871,"netIncome":18557380121,"controllingNetIncome":18580033193,"ebitda":101477589351,"fcff":32198684584,"cfo":66444296854,"capex":48289731589,"totalAssets":1346969001800,"totalLiabilities":711766435543,"totalEquity":635202566257,"cash":65339119902,"totalDebt":507662320604},{"fiscalYear":2020,"statement":"연결","revenue":543151580297,"operatingIncome":61678605723,"netIncome":13703733291,"controllingNetIncome":13724919263,"ebitda":119495608532,"fcff":51776723067,"cfo":92788355609,"capex":52309433932,"totalAssets":1349298506487,"totalLiabilities":706380743211,"totalEquity":642917763276,"cash":57689287197,"totalDebt":473048862208},{"fiscalYear":2021,"statement":"연결","revenue":568987710995,"operatingIncome":52671399557,"netIncome":20335297394,"controllingNetIncome":20345495412,"ebitda":115516191280,"fcff":-37690053462,"cfo":32722226100,"capex":87431400114,"totalAssets":1412331190231,"totalLiabilities":756248687736,"totalEquity":656082502495,"cash":33173374378,"totalDebt":562521104039},{"fiscalYear":2022,"statement":"연결","revenue":721115587886,"operatingIncome":71098446532,"netIncome":30182787524,"controllingNetIncome":30189816652,"ebitda":138535208639,"fcff":52469836254,"cfo":80929477366,"capex":45260495967,"totalAssets":1452791372545,"totalLiabilities":765292464745,"totalEquity":687498907800,"cash":49803946659,"totalDebt":563873883854},{"fiscalYear":2023,"statement":"연결","revenue":823729443914,"operatingIncome":84701114941,"netIncome":33807860692,"controllingNetIncome":33819425305,"ebitda":156667818350,"fcff":101160546139,"cfo":120166710610,"capex":40316027183,"totalAssets":1520485305476,"totalLiabilities":814483922837,"totalEquity":706001382639,"cash":81715586502,"totalDebt":575821238782},{"fiscalYear":2024,"statement":"연결","revenue":790786523331,"operatingIncome":103930124574,"netIncome":66099929851,"controllingNetIncome":66107935282,"ebitda":179765843238,"fcff":109142708101,"cfo":126119025406,"capex":45489516912,"totalAssets":1485067226446,"totalLiabilities":728853926996,"totalEquity":756213299450,"cash":100862919451,"totalDebt":526060602320},{"fiscalYear":2025,"statement":"연결","revenue":676926715424,"operatingIncome":76583468141,"netIncome":40803560450,"controllingNetIncome":40810450736,"ebitda":155262916499,"fcff":67091829412,"cfo":93852723445,"capex":45278233842,"totalAssets":1446731199428,"totalLiabilities":660466231983,"totalEquity":786264967445,"cash":82294593284,"totalDebt":480837531370}],"quarterly":[{"stockCode":"038500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":156320864030,"operatingIncome":12869012645,"netIncome":4598962321,"prevYearRevenue":172266300208,"prevYearOperatingIncome":25186690326,"prevYearNetIncome":11587476925,"source":"11014","updatedAt":"2026-08-26T22:20:50.950Z"},{"stockCode":"038500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":191237108734,"operatingIncome":33229849612,"netIncome":23649532752,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:50.957Z"},{"stockCode":"038500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":166701751729,"operatingIncome":10028818376,"netIncome":2647311550,"prevYearRevenue":151548788325,"prevYearOperatingIncome":2109007606,"prevYearNetIncome":-5781651350,"source":"11013","updatedAt":"2026-08-26T22:20:50.425Z"},{"stockCode":"038500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":182125863355,"operatingIncome":11652070072,"netIncome":4692816874,"prevYearRevenue":177819954335,"prevYearOperatingIncome":28375598278,"prevYearNetIncome":18336716727,"source":"11012","updatedAt":"2026-08-26T22:20:50.665Z"}]}